Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.36% first-year return on $72,558 initial cash invested.
-3.36%
Cash On Cash
5.7%
Cap Rate
0.94
DSCR
$3,223
Rent
-$203
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,223 income − $3,426 expenses = $203 out of pocket
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,558
Downpayment
20%
$51,960
Closing costs
1%
$2,598
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,223
Total Expenses
$3,426
Mortgage P&I
41%
$1,307
Property Taxes
14%
$452
Home Insurance
3%
$93
HOA
1%
$27
Property Management
15%
$483
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$806